| Total Revenue | | 4,140 | 3,965 | 3,524 | |
| Cost of Goods Sold Incl. D&A | | 626 | 659 | 739 |
| Gross Profit | | 3,514 | 3,306 | 2,785 |
| Selling, General and Administrative Excl. Other | | 194 | 195 | 214 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 2,394 | 2,406 | 2,199 |
| Operating Income | | 926 | 705 | 372 |
| Interest Expense | | 715 | 555 | 362 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 3,102 | 3,098 | 533 |
| Net Income Before Taxes | | -2,891 | -2,948 | -523 |
| Income Taxes | | -126 | -33 | -11 |
| Consolidated Net Income | | -2,765 | -2,915 | -512 |
| Net Income From Continuing Operations | | -2,765 | -2,915 | -512 |
| Net Income | | -2,765 | -2,915 | -512 |
| EPS (Recurring) | | -3.05 | -3.04 | -0.60 |
| EPS (Basic, Before Extraordinaries) | | -3.05 | -3.04 | -0.60 |
| EPS (Diluted) | | -3.03 | -3.04 | -0.60 |
| EBITDA | | -1,550 | -1,734 | 582 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.42 | 1.00 | — |
| Gross Margin | | 84.88 | 83.38 | 79.03 |
| Operating Margin | | 22.37 | 17.78 | 10.56 |
| Net Margin | | -66.79 | -73.52 | -14.53 |
| Shares Outstanding | | 1,109 | 960 | 850 |
| Market Capitalization | | 5,889 | 3,965 | — |
| Operating Lease Expense | | — | — | — |
